Industrials / Airports & Air ServicesJakarta
$168.00
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $17.6B · quality 60.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
48/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$139.9B
P/E
5.3x
↓EV/EBITDA
5.2x
↓ROE
29.7%
↑Gross Margin
23.1%
↓Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+51.3%
FCF CAGR
+50.6%
FCF margin
22.2%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $154.30B · net income $26.36B · FCF $34.27B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $154.30B | $154.30B | $131.21B | $69.08B | $44.56B |
| Net Income | $26.36B | $26.36B | $7.06B | $654.3M | $-85.57B |
| EBITDA | $30.91B | $30.91B | $13.08B | $8.78B | $-73.52B |
| EPS | — | — | 8.48 | 0.79 | -103.00 |
| Gross Margin | 23.1% | 23.1% | 15.3% | 7.1% | -17.8% |
| Operating Margin | 17.0% | 17.0% | 7.8% | -1.7% | -138.4% |
| Net Margin | 17.1% | 17.1% | 5.4% | 0.9% | -192.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.76 | 1.42 | 2.89 |
| Current Ratio | 0.63 | 0.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $34.27B | $34.27B | $17.58B | $-62.3M | $10.03B |
| Returns | |||||
| ROE | 29.7% | 29.7% | 11.3% | 1.2% | -156.9% |
| Valuation | |||||
| P/E | 5.27 | 5.27 | 31.84 | 632.91 | — |
| EV/EBITDA | 5.17 | 5.17 | 20.49 | 54.47 | — |
| P/B | 1.58 | 1.58 | 3.61 | 7.54 | 4.25 |
| Growth & Yield | |||||
| Revenue Growth | 17.6% | 17.6% | 89.9% | 55.0% | — |
| EPS Growth | — | — | 973.4% | 100.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-45.1%
Start / end P/E
n/dx → n/dx
EPS bridge
8.48 → n/d
Residual
-45.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.